Flat CT20 2 beds 1 bath

Pleydell Gardens, Folkestone, Kent CT20

South East, England · CT20

Initial Investment

First Year

£54,400First Year

Profit From Rental Income

After 5 Years

£15,501

↗ 28%After 5 Years

Change In Property Value

After 5 Years

£25,259

↗ 14%After 5 Years

Return On Investment

75%

Analysis

Swipe horizontally to view all years. Row labels stay visible.

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£13,812	£14,019	£14,370	£14,729	£15,171	£72,101
Total Expenses	£10,443	£10,510	£10,588	£10,668	£10,755	£52,964
Profit Before Tax	£3,369	£3,509	£3,782	£4,061	£4,416	£19,136
Profit After Tax	£2,729	£2,842	£3,063	£3,289	£3,577	£15,501
Change In Property Value	£1,780	£1,798	£5,447	£7,481	£8,753	£25,259
Net Return	£4,509	£4,640	£8,510	£10,770	£12,330	£40,759
Return From Rental Income (%)	5%	5%	6%	6%	7%	28%
Total Net Return (%)	8%	9%	16%	20%	23%	75%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

This is for information only, not legal or financial advice; estimates are subject to change